| Parcels | |
| Total Acres | |
| Total Poplar Available * | |
| Average Yearly Poplar Available* | |
| Average Yield per (Acre / Year) | |
*Based on adoption % below. |
|
| Price ($ / Mg) |
|
| Average Sliding Scale Price ($ / Mg) |
Based on a per parcel contract price of 10% over refinery gate price.
|
| Farmers Min Willingness to Accept: | |
| Refinery Max Willingness to Pay: |
| Rate of Return (%) |
|
| Capital Cost (Investment) | |
| Operating Cost | |
| Poplar Cost | |
| Transporation Cost | |
| Total Cost |
Capital Cost + Operating Cost + Poplar Cost
|
*All values over 20 years |
|
| Income | |
| Total Present Value |
Capital Cost +
Σ
year
Incomeyear * (1+ROR)^(year-1)
|
| Return on Investment |
(Total Present Value / Investment)^(1/years) - 1
|
Adoption By Price |
|
|
Poplar Adoption Yield By Price |
|
|
|
|
When checked, clicking map will set biorefinery location.
| Parcel Size: | Acre | |
| % Size Available: | % () | (Acre) |
| Parcel Adoption Price: | $ / Mg | |
| Parcel Refinery Gate Price: | $ / Mg | |
| Current Refinery Price: | $ / Mg | |
| Duration | Years |
| Crop | [[crop]] | |
| Location FIPS | [[fips]] | |
| Cost |
[[cost]]
|
$ / Acre |
| Price | [[price]] | [[priceUnit]] |
| Yield ([[irrigationType]]) | [[yield]] | [[yieldUnit]] |
| Avg Cost Per Acre | [[costAcre]] | $ / Acre |
| Avg Cost Per Mg | [[costTon]] | $ / Mg |
| Distance | [[distance]] ([[distanceMi]]) | km (mi) |
| Duration | [[duration]] | Hours |
| Truck Labor Cost | [[truckLaborCost]] | $ / Hour |
| Drivers Per Truck | [[driversPerTruck]] | |
| Labor |
[[labor]]
Truck Labor Cost * Drivers Per Truck * Duration
|
$ |
| Miles Per Gallon | [[milesPerGallon]] | mi / gal |
| Fuel Cost | [[fuelCost]] | $ / gal |
| Fuel |
[[fuel]]
(1/Miles Per Gallon) * Fuel Cost * Distance
|
$ |
| Oil/Other Cost | [[oilOtherCost]] | $ |
| Tons Per Truck | [[tonsPerTruck]] | $ |
| Cost per Ton |
[[costPerTon]]
2 * (Oil/Other Cost + Fuel + Labor) / Tons Per Truck
|
$ / Mg |
| Loading/Unloading | [[loading]] | $ / Mg |
| Cost per Acre |
[[costPerAcre]]
Cost Per Ton * Wet Ton Conversion ([[conversion]]) *
Yield + Loading/Unloading
|
$ / Mg |